Highlights

[NYLEX] YoY Quarter Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -175.97%    YoY -     -172.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 380,668 254,428 297,833 337,758 476,473 428,604 166,930 14.72%
  YoY % 49.62% -14.57% -11.82% -29.11% 11.17% 156.76% -
  Horiz. % 228.04% 152.42% 178.42% 202.34% 285.43% 256.76% 100.00%
PBT 5,745 6,154 10,257 -13,853 25,234 26,375 6,562 -2.19%
  YoY % -6.65% -40.00% 174.04% -154.90% -4.33% 301.94% -
  Horiz. % 87.55% 93.78% 156.31% -211.11% 384.55% 401.94% 100.00%
Tax -1,604 -1,230 -1,078 175 -6,766 -6,047 -2,858 -9.17%
  YoY % -30.41% -14.10% -716.00% 102.59% -11.89% -111.58% -
  Horiz. % 56.12% 43.04% 37.72% -6.12% 236.74% 211.58% 100.00%
NP 4,141 4,924 9,179 -13,678 18,468 20,328 3,704 1.88%
  YoY % -15.90% -46.36% 167.11% -174.06% -9.15% 448.81% -
  Horiz. % 111.80% 132.94% 247.81% -369.28% 498.60% 548.81% 100.00%
NP to SH 3,964 4,875 9,203 -13,335 18,338 20,568 3,708 1.12%
  YoY % -18.69% -47.03% 169.01% -172.72% -10.84% 454.69% -
  Horiz. % 106.90% 131.47% 248.19% -359.63% 494.55% 554.69% 100.00%
Tax Rate 27.92 % 19.99 % 10.51 % - % 26.81 % 22.93 % 43.55 % -7.14%
  YoY % 39.67% 90.20% 0.00% 0.00% 16.92% -47.35% -
  Horiz. % 64.11% 45.90% 24.13% 0.00% 61.56% 52.65% 100.00%
Total Cost 376,527 249,504 288,654 351,436 458,005 408,276 163,226 14.94%
  YoY % 50.91% -13.56% -17.86% -23.27% 12.18% 150.13% -
  Horiz. % 230.68% 152.86% 176.84% 215.31% 280.60% 250.13% 100.00%
Net Worth 279,811 263,513 255,536 233,141 225,339 180,390 157,148 10.09%
  YoY % 6.18% 3.12% 9.61% 3.46% 24.92% 14.79% -
  Horiz. % 178.06% 167.68% 162.61% 148.36% 143.39% 114.79% 100.00%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - 5,305 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 25.80 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 279,811 263,513 255,536 233,141 225,339 180,390 157,148 10.09%
  YoY % 6.18% 3.12% 9.61% 3.46% 24.92% 14.79% -
  Horiz. % 178.06% 167.68% 162.61% 148.36% 143.39% 114.79% 100.00%
NOSH 194,313 188,223 185,171 176,622 194,258 176,852 176,571 1.61%
  YoY % 3.24% 1.65% 4.84% -9.08% 9.84% 0.16% -
  Horiz. % 110.05% 106.60% 104.87% 100.03% 110.02% 100.16% 100.00%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 1.09 % 1.94 % 3.08 % -4.05 % 3.88 % 4.74 % 2.22 % -11.17%
  YoY % -43.81% -37.01% 176.05% -204.38% -18.14% 113.51% -
  Horiz. % 49.10% 87.39% 138.74% -182.43% 174.77% 213.51% 100.00%
ROE 1.42 % 1.85 % 3.60 % -5.72 % 8.14 % 11.40 % 2.36 % -8.11%
  YoY % -23.24% -48.61% 162.94% -170.27% -28.60% 383.05% -
  Horiz. % 60.17% 78.39% 152.54% -242.37% 344.92% 483.05% 100.00%
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 195.90 135.17 160.84 191.23 245.28 242.35 94.54 12.90%
  YoY % 44.93% -15.96% -15.89% -22.04% 1.21% 156.35% -
  Horiz. % 207.21% 142.98% 170.13% 202.27% 259.45% 256.35% 100.00%
EPS 2.04 2.59 4.97 -7.55 9.44 11.63 2.10 -0.48%
  YoY % -21.24% -47.89% 165.83% -179.98% -18.83% 453.81% -
  Horiz. % 97.14% 123.33% 236.67% -359.52% 449.52% 553.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 8.35%
  YoY % 2.86% 1.45% 4.55% 13.79% 13.73% 14.61% -
  Horiz. % 161.80% 157.30% 155.06% 148.31% 130.34% 114.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 195.88 130.92 153.26 173.80 245.18 220.55 85.90 14.72%
  YoY % 49.62% -14.58% -11.82% -29.11% 11.17% 156.75% -
  Horiz. % 228.03% 152.41% 178.42% 202.33% 285.42% 256.75% 100.00%
EPS 2.04 2.51 4.74 -6.86 9.44 10.58 1.91 1.10%
  YoY % -18.73% -47.05% 169.10% -172.67% -10.78% 453.93% -
  Horiz. % 106.81% 131.41% 248.17% -359.16% 494.24% 553.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4398 1.3560 1.3149 1.1997 1.1595 0.9282 0.8086 10.09%
  YoY % 6.18% 3.13% 9.60% 3.47% 24.92% 14.79% -
  Horiz. % 178.06% 167.70% 162.61% 148.37% 143.40% 114.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 -
P/RPS 0.28 0.50 0.44 0.40 0.61 0.48 0.77 -15.51%
  YoY % -44.00% 13.64% 10.00% -34.43% 27.08% -37.66% -
  Horiz. % 36.36% 64.94% 57.14% 51.95% 79.22% 62.34% 100.00%
P/EPS 26.96 26.25 14.08 -10.20 15.89 10.06 34.76 -4.14%
  YoY % 2.70% 86.43% 238.04% -164.19% 57.95% -71.06% -
  Horiz. % 77.56% 75.52% 40.51% -29.34% 45.71% 28.94% 100.00%
EY 3.71 3.81 7.10 -9.81 6.29 9.94 2.88 4.31%
  YoY % -2.62% -46.34% 172.38% -255.96% -36.72% 245.14% -
  Horiz. % 128.82% 132.29% 246.53% -340.62% 218.40% 345.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.49 0.51 0.58 1.29 1.15 0.82 -12.03%
  YoY % -22.45% -3.92% -12.07% -55.04% 12.17% 40.24% -
  Horiz. % 46.34% 59.76% 62.20% 70.73% 157.32% 140.24% 100.00%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 -
P/RPS 0.30 0.52 0.44 0.30 0.52 0.73 0.87 -16.25%
  YoY % -42.31% 18.18% 46.67% -42.31% -28.77% -16.09% -
  Horiz. % 34.48% 59.77% 50.57% 34.48% 59.77% 83.91% 100.00%
P/EPS 28.43 27.03 14.08 -7.68 13.56 15.22 39.05 -5.15%
  YoY % 5.18% 91.97% 283.33% -156.64% -10.91% -61.02% -
  Horiz. % 72.80% 69.22% 36.06% -19.67% 34.72% 38.98% 100.00%
EY 3.52 3.70 7.10 -13.02 7.38 6.57 2.56 5.45%
  YoY % -4.86% -47.89% 154.53% -276.42% 12.33% 156.64% -
  Horiz. % 137.50% 144.53% 277.34% -508.59% 288.28% 256.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.40 0.50 0.51 0.44 1.10 1.74 0.92 -12.96%
  YoY % -20.00% -1.96% 15.91% -60.00% -36.78% 89.13% -
  Horiz. % 43.48% 54.35% 55.43% 47.83% 119.57% 189.13% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers